Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.78% first-year return on $90,471 initial cash invested.
-0.78%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$4,138
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $4,197 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$4,197
Mortgage P&I
42%
$1,720
Property Taxes
9%
$366
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,034